investorscraft@gmail.com

Intrinsic ValueShenzhen Special Economic Zone Real Estate & Properties (Group) Co., Ltd. (000029.SZ)

Previous Close$22.08
Intrinsic Value
Upside potential
Previous Close
$22.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shenzhen Special Economic Zone Real Estate & Properties operates as a diversified real estate enterprise primarily focused on property development and sales within China's dynamic market. The company's core revenue model centers on developing residential and commercial properties, complemented by a strategic portfolio of recurring income streams from property leasing and management services. Beyond traditional development, the group maintains a multifaceted operational structure that includes retail merchandising, hotel operations, construction services, and interior decoration, creating a vertically integrated approach to the real estate value chain. As a subsidiary of the state-owned Shenzhen Investment Holdings, the company benefits from strategic positioning within the Shenzhen Special Economic Zone, one of China's most economically vibrant regions. This affiliation provides potential advantages in land acquisition and project development within this high-growth municipality. The company's market position reflects the challenges facing China's broader property sector, requiring adaptation to evolving regulatory environments and shifting demand patterns while leveraging its established presence in the Shenzhen market.

Revenue Profitability And Efficiency

The company reported revenue of CNY 407.0 million for the period, but this was overshadowed by a significant net loss of CNY 176.7 million, resulting in a diluted EPS of -CNY 0.17. Operational efficiency appears challenged, with negative operating cash flow of CNY 127.4 million, indicating potential strain on core business activities. The modest capital expenditure of CNY 1.5 million suggests limited investment in growth initiatives during this period.

Earnings Power And Capital Efficiency

Current earnings power is substantially impaired, as evidenced by the substantial net loss position. The negative operating cash flow further compounds concerns about the company's ability to generate sustainable returns from its asset base. The capital efficiency metrics reflect the difficult operating environment facing China's real estate sector, with traditional development models facing profitability pressures amid market adjustments.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 529.2 million against total debt of CNY 63.8 million, indicating a conservative leverage profile with debt representing approximately 12% of cash reserves. This liquidity buffer provides some financial flexibility, though the negative cash flow from operations warrants monitoring for sustainability. The company's subsidiary status under a state-owned enterprise may offer additional financial support if required.

Growth Trends And Dividend Policy

Current financial performance does not support dividend distributions, with a dividend per share of CNY 0. The negative profitability and cash flow trends suggest the company is navigating a challenging growth phase within China's property market correction. The focus appears to be on stabilizing operations rather than pursuing aggressive expansion, reflecting the sector-wide adjustment period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 24.6 billion, the valuation appears to incorporate expectations beyond current financial metrics, potentially reflecting the company's strategic land bank or parent company support. The beta of 0.617 indicates lower volatility than the broader market, suggesting investors may perceive reduced systematic risk, possibly due to the state-owned enterprise backing.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its affiliation with Shenzhen Investment Holdings and its established presence within the Shenzhen Special Economic Zone. However, the outlook remains contingent on the recovery of China's property market and the company's ability to adapt its business model to new market realities. Success will depend on effectively managing existing assets while navigating sector-wide challenges including regulatory changes and demand fluctuations.

Sources

Company FilingsShenzhen Stock Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount